Payment Analysis
1,146.86CAD/monthin Calgary, AB
- 1,146.86 CAD/month
- 529.32 CAD/bi-weekly
- 264.66 CAD/week
- 13,762.32 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,204.20 CAD/month
- 555.79 CAD/bi-weekly
- 277.89 CAD/week
- 14,450.44 CAD/year
Lease Takeover/Buyout Analysis
The Lease Takeover Analysis (LTA) "Leasing Purposes" section is an impartial review made by a Lease Takeover Specialist from LeaseCosts Canada Inc. and should be used as reference. (Learn more about the LTA)
For Leasing Purposes
With this deal, you are saving:
5,676 ~ 6,976 CAD
compared to leasing a BRAND NEW:
- M340i xDrive Automatic AWD w/ Premium Excellence Package
- for 48 months
- in Alberta
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 1,319 |
|---|---|
| This Contract (CAD/month) | 1,147 |
| Monthly Difference | 173 CAD/month |
| Remaining Term | x 12 months |
| Total Monthly Difference | = 2,076 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 5,676 ~ 6,976 |
| ** "Cash Incentive" is not just a saving, it is physical money. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
45,411 CAD
- Total Vehicle Debt: 88,698 CAD
- Paid so Far: 41,287 CAD (46% Paid)
- Remaining Lease Payments: 13,762 CAD
- Residual Value: 33,649 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 41,287 CAD Total Vehicle Value: 88,698 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 13,762 CAD
Term Paid so Far: 41,287 CAD Residual Value: 33,649 CAD
Cost to Own
Already Paid: 41,287 CAD (46%)
Cash Incentive: 2,000 CAD Buyout Price Today: 45,411 CAD
Interested on financing the vehicle? This section automatically calculates the following scenarios: (Learn more about this financial analysis)
Finance the remaining Debt Today
Remaining Term + Residual Value: 45,411 CAD
- 4.9%Interest Rate x 48 months
- 1,044 CAD/month + tax
- Total Payable: 50,099 CAD
- Total Interest: 4,688 CAD
- 8.9%Interest Rate x 48 months
- 1,128 CAD/month + tax
- Total Payable: 54,140 CAD
- Total Interest: 8,728 CAD
- 14.9%Interest Rate x 48 months
- 1,262 CAD/month + tax
- Total Payable: 60,553 CAD
- Total Interest: 15,142 CAD
At the end of the Lease Contract
Residual Value: 33,649 CAD (in 12 months)
- 4.9%Interest Rate x 48 months
- 773 CAD/month + tax
- Total Payable: 37,123 CAD
- Total Interest: 3,474 CAD
- 8.9%Interest Rate x 48 months
- 836 CAD/month + tax
- Total Payable: 40,116 CAD
- Total Interest: 6,467 CAD
- 14.9%Interest Rate x 48 months
- 935 CAD/month + tax
- Total Payable: 44,869 CAD
- Total Interest: 11,220 CAD
Business Vehicle Analysis
This section is very important if you are interested in the vehicle for Uber, Lyft, Turo, Getaround, vehicle rental or for a business. (Learn more about this section)
Distance Analysis
Cost to drive 100km: (CAD)
23.76
- + tax
- + fuel
- + insurance
- 27.80CAD/100km (TODAY without the Cash Incentive)
- 86.01CAD/100km (Original Contract back in Jan, 2020)
Time Analysis
Cost per day: (CAD)
32.23
- + tax
- + insurance
- + km driven & fuel
- 37.70CAD/day (Original Contract back in Jan, 2020)
Remaining Km
Can be driven up to:
951.92
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Jan, 2020)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Calgary
2023 Subaru
Base Manuelle AWD
Payment Details
- Current Payment: 419 CAD/month + tax
- Residual Value: 28,598 CAD
- Months to End: 4 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 36,700 km total
- Available Now: 33,900 km/year (2,825 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
2020 KIA
Rio Hatchback Automatique 2WD
Payment Details
- Current Payment: 240 CAD/month + tax
- Residual Value: 9,200 CAD
- Months to End: 14 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 94,000 km total
- Available Now: 22,286 km/year (1,857 per month)
- Excess Km Cost: 0.10 CAD/km
+ 5,000 cash
2017 Mitsubishi
2017 Automatique AWD Lancer
Payment Details
- Current Payment: 500 CAD/month + tax
- Required Payment: 5,000 CAD
- Payment Including Incentive: 589 CAD/month + tax
- Months to End: 56 months (Oct, 2029)
Vehicle Status
- Contract Allowance: 65,000 km/year
- Current Odometer: 150,000 km total
- Available Now: 59,554 km/year (4,963 per month)
+ 4,000 cash
2022 Toyota
corollar hybrid Automatique 2WD
Payment Details
- Current Payment: 400 CAD/month + tax
- Required Payment: 4,000 CAD
- Payment Including Incentive: 560 CAD/month + tax
- Original Downpayment: 2,000 CAD
- Months to End: 25 months (Apr, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 29,000 km total
- Available Now: 34,080 km/year (2,840 per month)
2021 Mazda
3 & GT Automatique AWD
Payment Details
- Current Payment: 605 CAD/month + tax
- Original Downpayment: 2,750 CAD
- Residual Value: 12,294 CAD
- Months to End: 18 months (Aug, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 51,200 km total
- Available Now: 33,644 km/year (2,804 per month)
- Excess Km Cost: 0.08 CAD/km
